Mamaearth Intrinsic Value
HONASA Valuation Methods Summary
| Method | Type | Intrinsic Value | Range | Upside/Downside | Details |
|---|---|---|---|---|---|
| P/E Based Valuation | earnings | ₹121.00 | ₹96.80 - ₹145.20 | -58.3% | EPS: ₹4.84, Sector P/E: 25x |
| Book Value Method | asset | ₹90.77 | ₹81.69 - ₹99.85 | -68.7% | Book Value/Share: ₹36.31, P/B: 2.5x |
| Revenue Multiple Method | revenue | ₹103.02 | ₹92.72 - ₹113.32 | -64.5% | Revenue/Share: ₹68.68, P/S: 1.5x |
| EBITDA Multiple Method | earnings | ₹116.16 | ₹104.54 - ₹127.78 | -60.0% | EBITDA: ₹272.00Cr, EV/EBITDA: 12x |
| Simple DCF (5Y) | dcf | ₹116.16 | ₹92.93 - ₹139.39 | -60.0% | CF Growth: 15.0%, Discount: 15% |
| PEG Ratio Method | growth | ₹87.12 | ₹78.41 - ₹95.83 | -70.0% | EPS Growth: 8.0%, Fair P/E: 6.4x |
| Growth Adjusted P/E | growth | ₹89.73 | ₹80.76 - ₹98.70 | -69.1% | Revenue Growth: 6.0%, Adj P/E: 18.5x |
| ROE Based Valuation | profitability | ₹145.20 | ₹130.68 - ₹159.72 | -50.0% | ROE: 13.2%, P/E Multiple: 12x |
| Graham Defensive Method | conservative | ₹87.12 | ₹78.41 - ₹95.83 | -70.0% | EPS: ₹4.84, BVPS: ₹36.31 |
Want to compare with current market value? Check HONASA share price latest .
Valuation Comparison Chart
HONASA Intrinsic Value Analysis
What is the intrinsic value of HONASA?
Based on our comprehensive analysis using 9 different valuation methods, the estimated intrinsic value of Mamaearth (HONASA) is ₹103.02 (median value). With the current market price of ₹290.40, this represents a -64.5% variance from our estimated fair value.
The valuation range spans from ₹87.12 to ₹145.20, indicating ₹87.12 - ₹145.20.
Is HONASA undervalued or overvalued?
Based on our multi-method analysis, Mamaearth (HONASA) appears to be trading above calculated value by approximately 64.5%.
Financial Health Analysis
| Financial Metric | Current Value | Industry Benchmark | Assessment | Impact on Valuation |
|---|---|---|---|---|
| Current Ratio | 8.36 | Industry Standard: 2.0+ | Above 2.0 | Measures short-term liquidity capacity |
| Debt to Equity Ratio | 1.52 | Industry Standard: <0.5 | Above 1.0 | Indicates financial leverage level |
| Return on Equity | 13.2% | Industry Standard: 15%+ | Above 10% | Measures shareholder return efficiency |
| Operating Margin | 9.0% | Industry Standard: 20%+ | Below 10% | Indicates operational efficiency level |
| Asset Turnover Ratio | 1.25x | Industry Standard: 1.0x+ | Above 1.0x | Measures asset utilization efficiency |
Related Pages for Mamaearth
Additional stock information and data for HONASA
Cash Flow Quality Analysis
| Period | Operating Cash Flow | Free Cash Flow | Cash Flow Quality | Sustainability Score |
|---|---|---|---|---|
| March 2025 | ₹102 Cr | ₹30 Cr | Positive Free Cash Flow | 7/10 |
| March 2024 | ₹235 Cr | ₹0 Cr | Positive Operating Cash Flow | 6/10 |
| March 2023 | ₹-52 Cr | ₹-52 Cr | Negative Cash Flow | 3/10 |
| March 2022 | ₹45 Cr | ₹-208 Cr | Positive Operating Cash Flow | 6/10 |
| March 2021 | ₹30 Cr | ₹20 Cr | Positive Free Cash Flow | 8/10 |